Highlights

[BINTAI] QoQ Quarter Result on 2012-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -2,333.62%    YoY -     -74,178.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 84,601 70,024 47,274 175,189 41,004 57,243 94,323 -6.96%
  QoQ % 20.82% 48.12% -73.02% 327.25% -28.37% -39.31% -
  Horiz. % 89.69% 74.24% 50.12% 185.73% 43.47% 60.69% 100.00%
PBT 1,005 1,252 348 -7,671 743 6,138 6,224 -70.18%
  QoQ % -19.73% 259.77% 104.54% -1,132.44% -87.90% -1.38% -
  Horiz. % 16.15% 20.12% 5.59% -123.25% 11.94% 98.62% 100.00%
Tax -1,972 -446 -158 -3,238 -576 -1,005 -514 144.08%
  QoQ % -342.15% -182.28% 95.12% -462.15% 42.69% -95.53% -
  Horiz. % 383.66% 86.77% 30.74% 629.96% 112.06% 195.53% 100.00%
NP -967 806 190 -10,909 167 5,133 5,710 -
  QoQ % -219.98% 324.21% 101.74% -6,632.34% -96.75% -10.11% -
  Horiz. % -16.94% 14.12% 3.33% -191.05% 2.92% 89.89% 100.00%
NP to SH -2,171 197 -130 -17,084 -702 3,433 4,867 -
  QoQ % -1,202.03% 251.54% 99.24% -2,333.62% -120.45% -29.46% -
  Horiz. % -44.61% 4.05% -2.67% -351.02% -14.42% 70.54% 100.00%
Tax Rate 196.22 % 35.62 % 45.40 % - % 77.52 % 16.37 % 8.26 % 718.48%
  QoQ % 450.87% -21.54% 0.00% 0.00% 373.55% 98.18% -
  Horiz. % 2,375.54% 431.23% 549.64% 0.00% 938.50% 198.18% 100.00%
Total Cost 85,568 69,218 47,084 186,098 40,837 52,110 88,613 -2.29%
  QoQ % 23.62% 47.01% -74.70% 355.71% -21.63% -41.19% -
  Horiz. % 96.56% 78.11% 53.13% 210.01% 46.08% 58.81% 100.00%
Net Worth 60,135 64,284 59,719 61,147 74,269 75,383 71,274 -10.66%
  QoQ % -6.45% 7.64% -2.33% -17.67% -1.48% 5.77% -
  Horiz. % 84.37% 90.19% 83.79% 85.79% 104.20% 105.77% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,135 64,284 59,719 61,147 74,269 75,383 71,274 -10.66%
  QoQ % -6.45% 7.64% -2.33% -17.67% -1.48% 5.77% -
  Horiz. % 84.37% 90.19% 83.79% 85.79% 104.20% 105.77% 100.00%
NOSH 101,924 103,684 100,000 101,912 101,739 101,869 101,820 0.07%
  QoQ % -1.70% 3.68% -1.88% 0.17% -0.13% 0.05% -
  Horiz. % 100.10% 101.83% 98.21% 100.09% 99.92% 100.05% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.14 % 1.15 % 0.40 % -6.23 % 0.41 % 8.97 % 6.05 % -
  QoQ % -199.13% 187.50% 106.42% -1,619.51% -95.43% 48.26% -
  Horiz. % -18.84% 19.01% 6.61% -102.98% 6.78% 148.26% 100.00%
ROE -3.61 % 0.31 % -0.22 % -27.94 % -0.95 % 4.55 % 6.83 % -
  QoQ % -1,264.52% 240.91% 99.21% -2,841.05% -120.88% -33.38% -
  Horiz. % -52.86% 4.54% -3.22% -409.08% -13.91% 66.62% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.00 67.54 47.27 171.90 40.30 56.19 92.64 -7.03%
  QoQ % 22.89% 42.88% -72.50% 326.55% -28.28% -39.35% -
  Horiz. % 89.59% 72.91% 51.03% 185.56% 43.50% 60.65% 100.00%
EPS -2.13 0.19 -0.13 -16.77 -0.69 3.37 4.78 -
  QoQ % -1,221.05% 246.15% 99.22% -2,330.43% -120.47% -29.50% -
  Horiz. % -44.56% 3.97% -2.72% -350.84% -14.44% 70.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5900 0.6200 0.5972 0.6000 0.7300 0.7400 0.7000 -10.73%
  QoQ % -4.84% 3.82% -0.47% -17.81% -1.35% 5.71% -
  Horiz. % 84.29% 88.57% 85.31% 85.71% 104.29% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.21 24.18 16.32 60.50 14.16 19.77 32.57 -6.97%
  QoQ % 20.80% 48.16% -73.02% 327.26% -28.38% -39.30% -
  Horiz. % 89.68% 74.24% 50.11% 185.75% 43.48% 60.70% 100.00%
EPS -0.75 0.07 -0.04 -5.90 -0.24 1.19 1.68 -
  QoQ % -1,171.43% 275.00% 99.32% -2,358.33% -120.17% -29.17% -
  Horiz. % -44.64% 4.17% -2.38% -351.19% -14.29% 70.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2077 0.2220 0.2062 0.2112 0.2565 0.2603 0.2461 -10.65%
  QoQ % -6.44% 7.66% -2.37% -17.66% -1.46% 5.77% -
  Horiz. % 84.40% 90.21% 83.79% 85.82% 104.23% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.3500 0.5800 0.3700 0.3600 0.2600 0.3400 -
P/RPS 0.37 0.52 1.23 0.22 0.89 0.46 0.37 -
  QoQ % -28.85% -57.72% 459.09% -75.28% 93.48% 24.32% -
  Horiz. % 100.00% 140.54% 332.43% 59.46% 240.54% 124.32% 100.00%
P/EPS -14.55 184.21 -446.15 -2.21 -52.17 7.72 7.11 -
  QoQ % -107.90% 141.29% -20,087.78% 95.76% -775.78% 8.58% -
  Horiz. % -204.64% 2,590.86% -6,274.96% -31.08% -733.76% 108.58% 100.00%
EY -6.87 0.54 -0.22 -45.31 -1.92 12.96 14.06 -
  QoQ % -1,372.22% 345.45% 99.51% -2,259.90% -114.81% -7.82% -
  Horiz. % -48.86% 3.84% -1.56% -322.26% -13.66% 92.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.56 0.97 0.62 0.49 0.35 0.49 5.35%
  QoQ % -5.36% -42.27% 56.45% 26.53% 40.00% -28.57% -
  Horiz. % 108.16% 114.29% 197.96% 126.53% 100.00% 71.43% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 -
Price 0.3200 0.3200 0.4100 0.3400 0.3600 0.3100 0.3250 -
P/RPS 0.39 0.47 0.87 0.20 0.89 0.55 0.35 7.45%
  QoQ % -17.02% -45.98% 335.00% -77.53% 61.82% 57.14% -
  Horiz. % 111.43% 134.29% 248.57% 57.14% 254.29% 157.14% 100.00%
P/EPS -15.02 168.42 -315.38 -2.03 -52.17 9.20 6.80 -
  QoQ % -108.92% 153.40% -15,435.96% 96.11% -667.07% 35.29% -
  Horiz. % -220.88% 2,476.76% -4,637.94% -29.85% -767.21% 135.29% 100.00%
EY -6.66 0.59 -0.32 -49.30 -1.92 10.87 14.71 -
  QoQ % -1,228.81% 284.38% 99.35% -2,467.71% -117.66% -26.10% -
  Horiz. % -45.28% 4.01% -2.18% -335.15% -13.05% 73.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.52 0.69 0.57 0.49 0.42 0.46 11.23%
  QoQ % 3.85% -24.64% 21.05% 16.33% 16.67% -8.70% -
  Horiz. % 117.39% 113.04% 150.00% 123.91% 106.52% 91.30% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers